LBO — MCHS NORTHLAND
IRR: 17.0% | MOIC: 2.20x
🛡️ Public data only — no PHI permitted on this instance.
← DashboardPRFProfileMEMIC MemoBRGBridgeCIComp IntelSCNScenariosAIMLDCFDCFLBOLBOFIN3-StmtMKTMarketDENDenialRETReturnsLVRLeversWFLWaterfallPLYPlaybookTRDTrendsPREDPredictedMEM2Memo
17.0%
IRR
2.20x
MOIC
$95.1M
Entry EV
$145.8M
Exit EV
$49.0M
Equity Invested
Sources & Uses
S&UTotal · $95.1M| Item | Amount | % | Distribution |
|---|---|---|---|
| Senior Debt | $36.9M | 38.8% | |
| Sub Debt | $9.2M | 9.7% | |
| Equity | $49.0M | 51.5% | |
| Enterprise Value | $92.4M | 97.1% | |
| Transaction Fees | $2.8M | 2.9% | |
| Total Uses | $95.1M | 100.0% |
Interpretation
INTAt 2.20x MOIC and 17.0% IRR over 5 years, this deal meets the 15-20% range — acceptable with operational upside.
Key drivers: Check the EBITDA bridge to identify highest-probability levers, the debt schedule for leverage trajectory, or the challenge solver to see what breaks the deal.
Returns Waterfall
WFL| Component | Value |
|---|---|
| Exit Ebitda | $13.9M |
| Exit Ev | $145.8M |
| Net Debt At Exit | $38.3M |
| Equity At Exit | $107.5M |
| Equity Invested | $49.0M |
| Total Value Created | $58.6M |
| Value From Growth | $48.8M |
| Value From Multiple | $4.6M |
| Value From Deleveraging | $7.9M |